CPT · Camden Property Trust
$116.312026-07-21Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-112.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-11 · $-35) Analysts Range ($102 · $123) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $1.5B | — | 21.0% | 0.7% | $321MM | $165MM | $486MM | 8.2% | — | 3.8% | $8.4B | $3.84 | — |
| 2024.Q4 | $1.5B | 0.0% | 21.0% | 1.7% | $318MM | $197MM | $515MM | 8.6% | — | 3.9% | $8.1B | $3.84 | — |
| 2025.Q1 | $1.5B | 0.1% | 19.3% | 2.0% | $291MM | $238MM | $530MM | 8.6% | — | 3.5% | $8.3B | $1.56 | — |
| 2025.Q4 | $1.5B | 0.0% | 19.3% | 1.0% | $294MM | $658MM | $952MM | 8.5% | — | 3.6% | $8.2B | $1.56 | — |
| 2026.Q1 | $1.6B | 1.9% | 18.4% | 1.1% | $286MM | $594MM | $880MM | 8.4% | — | 3.5% | $8.2B | $3.70 | 42.2 |
| italics below = DCF projection · 10yr Rev CAGR: 3.7% |
| 2027.Q1 | $1.6B | +-0.4% | 18.4% | 3.0% | $279MM | $0MM | $279MM | 8.4% | $258MM | 3.4% | $8.2B | $2.66 | 43.7 |
| 2028.Q1 | $1.6B | +2.6% | 19.3% | 4.9% | $296MM | −$12MM | $284MM | 8.4% | $241MM | 3.6% | $8.2B | $2.82 | 41.2 |
| 2029.Q1 | $1.7B | +3.7% | 20.3% | 6.8% | $316MM | −$34MM | $281MM | 8.4% | $221MM | 3.9% | $8.2B | $3.01 | 38.6 |
| 2030.Q1 | $1.7B | +3.9% | 21.3% | 8.7% | $337MM | −$558MM | −$221MM | 8.4% | −$160MM | 4.0% | $8.8B | $3.21 | 36.2 |
| 2031.Q1 | $1.8B | +5.2% | 23.2% | 10.6% | $378MM | −$631MM | −$252MM | 8.5% | −$168MM | 4.2% | $9.4B | $3.61 | 32.2 |
|
| Term. Yr+ | $2.4B | 4.1% | 23.2% | 20.0% | $440MM | −$210MM | $230MM | 8.6% | $2.3B | 8.6% | — | — | — |
Active scenario IV: $0 (-112.5% vs market)